AS WEST-LAND

1712 GRÅLUM

Finances

Share Ownership

Return on Equity

−887,38 %

Current Ratio

27,55

Debt-to-Equity Ratio

−254,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 958 000	3 821 000	3 812 000	3 907 000
Net Income	914 000	199 000	−1 289 000	902 000
Total Assets	26 510 000	20 505 000	20 696 000	19 431 000
Total Equity	−103 000	−1 017 000	−466 000	823 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 958 000	3 821 000	3 812 000	3 907 000
Expenditure	2 190 000	3 108 000	4 572 000	2 166 000
Operating Profit	1 767 000	713 000	−760 000	1 740 000
Financial Income	125 000	28 000	26 000	22 000
Financial Costs	924 000	555 000	491 000	605 000
Financial Balance	−799 000	−527 000	−465 000	−583 000
Earnings Before Tax	969 000	186 000	−1 225 000	1 157 000
Tax	55 000	−13 000	65 000	255 000
Net Income	914 000	199 000	−1 289 000	902 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 828 000	14 860 000	14 914 000	14 945 000
Total Current Assets	11 682 000	5 645 000	5 782 000	4 486 000
Total Assets	26 510 000	20 505 000	20 696 000	19 431 000
Total Retained Equity	−1 013 000	−1 927 000	−1 376 000	−87 000
Total Equity	−103 000	−1 017 000	−466 000	823 000
Total Long-Term Debt	26 188 000	21 198 000	20 765 000	17 412 000
Total Current Debt	424 000	325 000	397 000	1 196 000
Total Equity and Debt	26 510 000	20 505 000	20 696 000	19 431 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 958 000	3 821 000	3 812 000	3 907 000
Revenue	3 958 000	3 821 000	3 812 000	3 907 000
Cost of Goods Sold	0	0	0	0
Salary Costs	636 000	837 000	982 000	836 000
Depreciation	32 000	54 000	32 000	32 000
Impairment	0	0	0	0
Expenditure	2 190 000	3 108 000	4 572 000	2 166 000
Operating Profit	1 767 000	713 000	−760 000	1 740 000
Financial Income	125 000	28 000	26 000	22 000
Financial Costs	924 000	555 000	491 000	605 000
Financial Balance	−799 000	−527 000	−465 000	−583 000
Dividends	0	750 000	0	0
Net Income	914 000	199 000	−1 289 000	902 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	65 000
Real Eastate	8 931 000	8 951 000	8 993 000	8 947 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 000	14 000	26 000	38 000
Total Tangible Assets	8 933 000	8 965 000	9 019 000	8 985 000
Total Fiancial Fixed Assets	5 895 000	5 895 000	5 895 000	5 895 000
Total Fixed Assets	14 828 000	14 860 000	14 914 000	14 945 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	253 000	1 249 000	1 510 000	773 000
Total Current Assets	11 682 000	5 645 000	5 782 000	4 486 000
Total Assets	26 510 000	20 505 000	20 696 000	19 431 000
Total Equity	−103 000	−1 017 000	−466 000	823 000
Short-Term Group Debt	0	0	0	557 000
Total Long-Term Debt	26 188 000	21 198 000	20 765 000	17 412 000
Creditors	32 000	85 000	109 000	75 000
Unpaid Taxes	48 000	49 000	65 000	102 000
Dividends	0	750 000	0	0
Other Current Debt	289 000	190 000	210 000	450 000
Total Current Debt	424 000	325 000	397 000	1 196 000
Total Equity and Debt	26 510 000	20 505 000	20 696 000	19 431 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−887,38 %	−19,57 %	276,61 %	109,6 %
Debt-to-Equity Ratio	−254,25	−20,84	−44,56	21,16
Operating Profit Margin	44,64 %	18,66 %	−19,94 %	44,54 %
Current Ratio	27,55	17,37	14,56	3,75
Quick Ratio	27,55	17,37	14,56	3,75
Equity Ratio	−0	−0,05	−0,02	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %